DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.35
Today's Fair Value
$1.79 -71.81%
Margin of Safety
-254.75%
Projected Value (5Y)
$2.89 -54.49%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 14.82% | CAGR (5y): 12.15%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 194.68x)
%